Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹160 Cr.
Stock P/E
1.9
P/B
2.3
Current Price
₹50.1
Book Value
₹ 22.1
Face Value
10
52W High
₹55.9
52W Low
₹ 26.6
Dividend Yield
0%

Modern Dairies Overview

Business

Modern Dairies Ltd. operates in the consumer food sector, specifically within the dairy industry in India. Its core business involves the procurement, processing, packaging, and distribution of various dairy products. The company typically sources raw milk from farmers, processes it into finished goods, and sells these products to consumers through a network of distributors, retailers, and potentially direct sales channels. The company makes money through the sale of its dairy product portfolio, which commonly includes liquid milk, curd, paneer, ghee, butter, flavored milk, and possibly other value-added dairy products.

Revenue Mix

Without specific financial data, the exact revenue mix cannot be determined. However, companies in the Indian dairy industry generally have two broad segments:

Liquid Milk: This segment includes pasteurized, toned, full cream, and other variants of packaged liquid milk. It often forms a significant portion of revenue due to daily consumption patterns.

Value-Added Dairy Products (VADP): This segment comprises products like curd (dahi), paneer, ghee, butter, cheese, ice cream, lassi, buttermilk, and flavored milk. The VADP segment typically offers higher margins and is a key focus for growth and profitability.

The contribution from each segment would depend on the company's strategic focus, processing capabilities, and market penetration for specific products.

Industry

The Indian dairy industry is one of the largest globally, characterized by its highly fragmented nature. It includes a mix of large cooperative federations (e.g., Amul, Mother Dairy), national private players (e.g., Hatsun Agro, Parag Milk Foods), and numerous regional and local private dairies. Competition is intense across all segments. Modern Dairies Ltd. would likely position itself either as a strong regional player with deep local penetration and brand loyalty, or as a growing national player aiming to expand its reach and product portfolio. Its exact market share and competitive standing would depend on its geographical footprint, brand strength, product innovation, and operational efficiency compared to its peers.

MOAT

Potential competitive advantages for a dairy company like Modern Dairies Ltd. could include:

Brand Loyalty & Trust: In the food sector, especially dairy, consumer trust in product quality, hygiene, and freshness is paramount. A strong brand built over time can command loyalty.

Efficient Procurement Network: A well-established and efficient raw milk procurement system, including cold chain infrastructure, is crucial for cost control and consistent supply.

Extensive Distribution Network: For perishable products like milk, a robust and widespread cold chain distribution network ensures product availability and freshness across various markets.

Scale Economies: For larger players, economies of scale in processing, packaging, and marketing can lead to lower per-unit costs.

Product Innovation: The ability to introduce new and appealing value-added dairy products can differentiate a company from competitors.

Growth Drivers

Key factors that can drive growth for Modern Dairies Ltd. over the next 3-5 years include:

Rising Disposable Incomes: Increasing affluence among Indian consumers leads to higher consumption of dairy products, particularly value-added segments.

Urbanization & Changing Lifestyles: Urbanization drives demand for packaged, convenient dairy products and a shift from loose to branded milk.

Health & Wellness Trends: Growing consumer awareness about health and nutrition increases demand for protein-rich dairy products, fortified milk, and specialized dairy items.

Shift from Unorganized to Organized Sector: A gradual shift in consumer preference towards branded, hygienic, and quality-assured dairy products from the unorganized market.

Product Diversification: Expansion into new value-added dairy categories like yogurts, cheese, desserts, or functional dairy products.

Geographical Expansion: Penetration into new regional markets or deeper presence in existing ones.

Risks

Modern Dairies Ltd. faces several risks common to the dairy industry:

Volatility in Raw Material Prices: Fluctuations in raw milk prices, influenced by feed costs, weather conditions, and seasonal demand, can significantly impact profitability.

Intense Competition: The highly fragmented and competitive nature of the Indian dairy market can lead to price wars and pressure on margins.

Supply Chain & Perishability: Managing a cold chain for highly perishable products requires significant investment and efficient logistics, with risks of spoilage and waste.

Regulatory Changes: Strict food safety standards (FSSAI) and environmental regulations can increase compliance costs and operational complexities.

Disease Outbreaks: Livestock diseases (e.g., lumpy skin disease) can disrupt milk supply and impact procurement costs.

Changing Consumer Preferences: Evolving dietary trends, such as increased adoption of vegan diets or lactose intolerance, could affect demand for traditional dairy products.

Management & Ownership

As is common with many Indian companies, Modern Dairies Ltd. is likely promoter-driven, with significant ownership and control residing with the founding family or individuals. The quality of management would be crucial for navigating the competitive landscape, ensuring efficient operations, maintaining product quality, and fostering brand growth. Their ability to manage procurement, process innovation, and distribution effectively would be key determinants of success. Specific details about the promoters, board members, or ownership structure are not available.

Outlook

Modern Dairies Ltd. operates in a sector with significant underlying growth potential, driven by India's favorable demographics, rising disposable incomes, and increasing health consciousness, which are boosting demand for packaged and value-added dairy products. The ongoing shift from the unorganized to the organized dairy sector also presents a long-term tailwind.

However, the company faces inherent challenges. The Indian dairy market is highly competitive and fragmented, leading to potential margin pressures. Volatility in raw milk prices, the capital-intensive nature of maintaining a robust cold chain, and the imperative for continuous product innovation are critical operational challenges. Success will hinge on Modern Dairies Ltd.'s ability to build a strong brand presence, maintain an efficient procurement and distribution network, effectively manage input cost fluctuations, and adapt its product portfolio to evolving consumer tastes, all while navigating a dynamic regulatory environment.

Modern Dairies Share Price

Live · BSE · Inception: 1992
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Modern Dairies Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 98 94 74 89 91 78 82 87 92 91
Other Income 0 0 0 0 0 0 0 0 0 0
Total Income 98 95 74 89 91 78 82 88 93 92
Total Expenditure 90 89 70 86 89 75 79 85 91 87
Operating Profit 8 5 4 3 2 3 3 3 2 4
Interest 1 1 0 0 0 0 0 0 0 0
Depreciation 1 1 1 1 1 1 1 1 1 1
Exceptional Income / Expenses -0 0 -0 56 -0 0 0 0 0 0
Profit Before Tax 6 4 3 58 1 2 2 2 1 3
Provision for Tax 0 0 0 0 -17 0 0 0 1 1
Profit After Tax 6 4 3 58 18 2 2 1 0 2
Adjustments 0 0 0 0 0 0 -0 -0 0 0
Profit After Adjustments 6 4 3 58 18 2 2 1 0 2
Adjusted Earnings Per Share 2.7 1.7 1.4 24.8 7 0.6 0.7 0.5 0.1 0.8

Modern Dairies Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 625 497 457 467 560 766 610 241 217 361 348 352
Other Income 2 0 0 0 0 0 0 2 1 1 1 0
Total Income 627 497 458 467 561 766 610 242 219 362 349 355
Total Expenditure 629 499 461 480 549 757 600 231 201 340 334 342
Operating Profit -2 -2 -3 -13 12 9 11 11 18 22 15 12
Interest 17 18 17 0 0 0 0 0 2 4 2 0
Depreciation 5 5 5 5 5 6 22 6 3 3 3 4
Exceptional Income / Expenses 0 0 14 0 0 0 -23 0 -0 19 56 0
Profit Before Tax -24 -24 -11 -19 6 3 -35 5 12 34 66 8
Provision for Tax -2 -0 0 0 0 0 0 0 0 0 -17 2
Profit After Tax -22 -24 -11 -19 6 3 -35 5 12 34 83 5
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -22 -24 -11 -19 6 3 -35 5 12 34 83 5
Adjusted Earnings Per Share -9.5 -10.4 -4.9 -8 2.6 1.5 -14.9 2.1 5.2 14.7 32.4 2.1

Modern Dairies Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds -34 -58 -69 -88 -82 -78 -113 -108 -96 -62 40
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 97 85 108 1 0 0 0 0 0 8 7
Other Non-Current Liabilities 1 1 1 1 1 1 1 1 1 1 -16
Total Current Liabilities 135 147 114 203 216 214 192 175 186 152 78
Total Liabilities 199 174 153 117 136 136 80 68 91 100 110
Fixed Assets 82 79 79 77 76 74 34 30 29 30 31
Other Non-Current Assets 2 2 9 9 8 3 2 3 6 7 6
Total Current Assets 116 93 66 31 51 58 45 34 57 64 73
Total Assets 199 174 153 117 136 136 80 68 91 100 110

Modern Dairies Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 2 0 6 1 3 2 1 1 7 0 2
Cash Flow from Operating Activities 17 30 3 16 4 6 7 17 15 28 20
Cash Flow from Investing Activities -2 -2 -5 -3 -4 -5 -3 -2 -3 -5 -4
Cash Flow from Financing Activities -16 -22 -3 -11 -0 -2 -3 -9 -19 -22 -10
Net Cash Inflow / Outflow -1 6 -5 1 -1 -1 0 6 -7 1 7
Closing Cash & Cash Equivalent 0 6 1 3 2 1 1 7 0 2 9

Modern Dairies Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) -9.54 -10.39 -4.89 -7.96 2.6 1.5 -14.89 2.12 5.21 14.68 32.38
CEPS(Rs) -7.48 -8.29 -2.71 -5.76 4.86 3.86 -5.27 4.88 6.65 16.15 33.61
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) -14.46 -24.85 -29.79 -37.73 -35.13 -33.61 -48.52 -46.35 -41.15 -26.48 12.66
Core EBITDA Margin(%) -0.55 -0.41 -0.82 -2.91 1.98 1.14 1.67 4.09 7.69 5.99 4.01
EBIT Margin(%) -1.07 -1.33 1.15 -3.91 1.12 0.47 -5.69 2.09 6.73 10.53 19.41
Pre Tax Margin(%) -3.81 -4.89 -2.48 -3.97 1.08 0.46 -5.69 2.06 5.59 9.47 18.88
PAT Margin (%) -3.54 -4.86 -2.48 -3.97 1.08 0.46 -5.69 2.06 5.59 9.47 23.83
Cash Profit Margin (%) -2.77 -3.88 -1.38 -2.88 2.02 1.18 -2.01 4.74 7.13 10.42 24.74
ROA(%) -10.95 -12.98 -6.96 -13.74 4.8 2.57 -32.08 6.69 15.92 35.88 79.24
ROE(%) 0 0 0 0 0 0 0 0 0 0 0
ROCE(%) -4.27 -5.08 4.74 -19.59 7.73 4.26 -50.19 9.28 33.88 194.86 236.72
Receivable days 15.3 22.62 23.06 14.49 13.12 12.83 9.65 9.41 18.58 19.02 20.59
Inventory Days 44.45 43.83 31.47 19.44 9.69 9.39 14.77 28.76 34.65 28.15 29.32
Payable days 15.58 23.87 23.65 18.22 16.81 16.19 16.94 22.16 50.59 51.63 59.96
PER(x) 0 0 0 0 1.97 1.32 0 3.58 3.61 2.03 1.64
Price/Book(x) -0.81 -0.4 -0.41 -0.18 -0.15 -0.06 -0.21 -0.16 -0.46 -1.12 4.2
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.33 0.38 0.45 0.39 0.31 0.22 0.31 0.73 0.78 0.38 0.39
EV/Core EBITDA(x) -109 -109.83 -60.68 -13.73 15.2 18.47 17.78 15.31 9.4 6.27 9.14
Net Sales Growth(%) -2.03 -20.54 -7.96 2.07 20.05 36.61 -20.31 -60.58 -9.58 66.21 -3.71
EBIT Growth(%) -126.21 1.02 179.54 -446.14 134.28 -42.33 -1060.87 114.51 190.66 160.02 77.55
PAT Growth(%) -335.63 -8.9 52.97 -62.91 132.63 -42.44 -1095.86 114.26 145.47 181.57 142.37
EPS Growth(%) -335.63 -8.9 52.97 -62.91 132.64 -42.44 -1095.85 114.26 145.47 181.57 120.61
Debt/Equity(x) -5.33 -2.99 -2.55 -1.9 -2.01 -2.1 -1.46 -1.53 -1.31 -1.15 0.22
Current Ratio(x) 0.86 0.63 0.58 0.15 0.24 0.27 0.23 0.2 0.31 0.42 0.93
Quick Ratio(x) 0.31 0.34 0.29 0.08 0.18 0.15 0.11 0.12 0.16 0.23 0.58
Interest Cover(x) -0.39 -0.37 0.32 -59.66 31.07 29.36 -901.2 61.17 5.91 9.96 36.94
Total Debt/Mcap(x) 6.56 7.43 6.21 10.53 13.78 35.88 7.02 9.3 2.86 1.03 0.05

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -4% +13% -15% -6%
Operating Profit CAGR -32% +11% +11% —
PAT CAGR +144% +155% +94% —
Share Price CAGR +17% +37% +36% +16%
ROE Average 0% 0% 0% 0%
ROCE Average +237% +155% +85% +37%

Modern Dairies Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 60.34 %
FII 0 %
DII (MF + Insurance) 0.07 %
Public (retail) 39.59 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 45.7145.7145.7150.5950.5950.5950.5955.4555.4560.34
FII 0000000000
DII 0.040.040.040.040.040.040.040.030.030.07
Public 54.2554.2554.2549.3849.3849.3849.3844.5144.5139.59
Others 0000000000
Total 100100100100100100100100100100

Modern Dairies Peer Comparison

Consumer Food Edit Columns

Modern Dairies Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Modern Dairies Pros & Cons

Pros

  • Company has delivered good profit growth of 94% CAGR over last 5 years
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend.
  • Company has a low return on equity of 0% over the last 3 years.
  • Debtor days have increased from 51.63 to 59.96days.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp